Market Cap : 4.94 B | Enterprise Value : 5.06 B | PE Ratio : | PB Ratio : 6.66 |
---|
NAS:FEYE has been successfully added to your Stock Email Alerts list.
You can manage your stock email alerts here.
NAS:FEYE has been removed from your Stock Email Alerts list.
Please enter Portfolio Name for new portfolio.
Annual Rates (per share) | 10 yrs* | 5 yrs* | 12 months* |
---|---|---|---|
Revenue Growth (%) | 38.40 | 0.50 | -1.80 |
EBITDA Growth (%) | -8.80 | 39.30 | N/A |
Operating Income Growth (%) | -19.10 | 29.10 | N/A |
EPS without NRI Growth (%) | -23.80 | 23.50 | N/A |
Free Cash Flow Growth (%) | N/A | N/A | 189.60 |
Book Value Growth (%) | N/A | 0.00 | -4.20 |
Per Share Data | Annuals (USD $)View: | Quarterly | ||||||||||||||||
Fiscal Period |
Trend | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | TTM | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue per Share | ![]() | 4.39 |
4.36 |
4.29 |
4.21 |
4.21 |
1.10 |
1.03 |
1.04 |
1.06 |
1.08 |
|||||||
EBITDA per Share | ![]() | -0.72 |
-0.50 |
-0.42 |
-0.22 |
-0.22 |
-0.02 |
-0.16 |
-0.06 |
-0.00 |
0.00 |
|||||||
EBIT per Share | ![]() | -1.30 |
-0.95 |
-0.92 |
-0.65 |
-0.65 |
-0.15 |
-0.27 |
-0.17 |
-0.11 |
-0.11 |
|||||||
Earnings per Share (Diluted) | ![]() | -1.60 |
-1.27 |
-1.24 |
-0.95 |
-0.93 |
-0.23 |
-0.35 |
-0.24 |
-0.17 |
-0.17 |
|||||||
EPS without NRI | ![]() | -1.60 |
-1.27 |
-1.24 |
-0.95 |
-0.93 |
-0.23 |
-0.35 |
-0.24 |
-0.17 |
-0.17 |
|||||||
Owner Earnings per Share (TTM) | ![]() | -1.30 |
-1.00 |
-0.83 |
-0.67 |
-0.67 |
-0.83 |
-1.05 |
-0.88 |
-0.81 |
-0.67 |
|||||||
Free Cash Flow per Share | ![]() | -0.15 |
-0.18 |
0.11 |
0.31 |
0.29 |
0.15 |
-0.17 |
0.04 |
0.13 |
0.29 |
|||||||
Operating Cash Flow per Share | ![]() | 0.10 |
0.09 |
0.33 |
0.43 |
0.41 |
0.18 |
-0.11 |
0.07 |
0.15 |
0.31 |
|||||||
Cash per Share | ![]() | 4.79 |
5.59 |
4.81 |
5.52 |
5.52 |
4.81 |
4.40 |
4.09 |
4.14 |
5.52 |
|||||||
Dividends per Share | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Book Value per Share | ![]() | 3.38 |
3.26 |
3.25 |
3.11 |
3.11 |
3.25 |
2.93 |
2.95 |
2.91 |
3.11 |
|||||||
Tangible Book per Share | ![]() | -2.89 |
-2.47 |
-2.95 |
-3.22 |
-3.22 |
-2.95 |
-3.09 |
-3.00 |
-2.88 |
-3.22 |
|||||||
Total Debt per Share | ![]() | 4.17 |
4.82 |
5.09 |
4.32 |
4.32 |
5.09 |
4.98 |
4.57 |
4.52 |
4.32 |
|||||||
Month End Stock Price | ![]() | 14.20 |
16.21 |
16.53 |
23.06 |
20.70 |
16.53 |
10.58 |
12.18 |
12.35 |
23.06 |
|||||||
Ratios | AnnualsView: | Quarterly | ||||||||||||||||
Fiscal Period |
![]() | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | TTM | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 |
ROE % | ![]() | -38.71 |
-37.91 |
-38.08 |
-23.21 |
-27.93 |
-28.03 |
-45.04 |
-32.44 |
-23.64 |
-19.72 |
|||||||
ROE % Adjusted to Book Value | ![]() | -9.22 |
-7.61 |
-7.48 |
-3.13 |
-4.20 |
-5.51 |
-12.48 |
-7.87 |
-5.58 |
-2.66 |
|||||||
ROA % | ![]() | -11.78 |
-9.43 |
-9.22 |
-6.76 |
-7.24 |
-6.86 |
-10.73 |
-7.78 |
-5.81 |
-5.19 |
|||||||
Return-on-Tangible-Equity | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Return-on-Tangible-Asset | ![]() | -23.30 |
-17.12 |
-16.59 |
-12.54 |
-13.83 |
-12.92 |
-20.31 |
-15.19 |
-11.44 |
-9.83 |
|||||||
ROC (Joel Greenblatt) % | ![]() | -346.50 |
-225.73 |
-157.03 |
-106.69 |
-103.57 |
-80.43 |
-158.11 |
-101.37 |
-68.69 |
-76.18 |
|||||||
ROCE % | ![]() | -12.67 |
-9.50 |
-9.35 |
-6.37 |
-6.86 |
-6.11 |
-11.85 |
-7.41 |
-4.76 |
-4.30 |
|||||||
ROIC % | ![]() | -13.15 |
-9.68 |
-9.48 |
-5.45 |
-5.66 |
-6.23 |
-8.93 |
-4.86 |
-4.60 |
-4.33 |
|||||||
WACC % | ![]() | 10.10 |
8.38 |
5.25 |
7.40 |
8.57 |
5.25 |
6.74 |
6.47 |
6.84 |
7.40 |
|||||||
Effective Interest Rate on Debt % | ![]() | 6.54 |
6.48 |
6.01 |
5.67 |
5.69 |
5.74 |
5.74 |
5.76 |
5.60 |
5.67 |
|||||||
Gross Margin % | ![]() | 65.16 |
67.21 |
65.26 |
64.49 |
64.49 |
65.67 |
63.69 |
64.77 |
64.60 |
64.83 |
|||||||
Operating Margin % | ![]() | -30.80 |
-21.95 |
-22.47 |
-13.68 |
-13.68 |
-14.93 |
-23.14 |
-11.75 |
-10.34 |
-10.10 |
|||||||
Net Margin % | ![]() | -36.58 |
-29.26 |
-28.95 |
-22.04 |
-22.04 |
-20.94 |
-33.96 |
-23.17 |
-16.40 |
-15.60 |
|||||||
FCF Margin % | ![]() | -3.35 |
-4.03 |
2.47 |
7.29 |
7.29 |
13.84 |
-16.08 |
3.83 |
12.00 |
27.18 |
|||||||
Debt-to-Equity | ![]() | 1.23 |
1.48 |
1.57 |
0.90 |
0.90 |
1.57 |
1.70 |
1.55 |
1.55 |
0.90 |
|||||||
Equity-to-Asset | ![]() | 0.26 |
0.24 |
0.24 |
0.35 |
0.35 |
0.24 |
0.23 |
0.25 |
0.25 |
0.35 |
|||||||
Debt-to-Asset | ![]() | 0.32 |
0.36 |
0.38 |
0.31 |
0.31 |
0.38 |
0.40 |
0.38 |
0.38 |
0.31 |
|||||||
Gross-Profit-to-Asset % | ![]() | 20.98 |
21.67 |
20.77 |
19.77 |
21.18 |
21.51 |
20.14 |
21.75 |
22.88 |
21.57 |
|||||||
Asset Turnover | ![]() | 0.32 |
0.32 |
0.32 |
0.31 |
0.33 |
0.08 |
0.08 |
0.08 |
0.09 |
0.08 |
|||||||
Dividend Payout Ratio | ||||||||||||||||||
Days Sales Outstanding | ![]() | 62.61 |
66.80 |
67.58 |
63.07 |
55.80 |
63.15 |
63.27 |
51.61 |
48.55 |
52.99 |
|||||||
Days Payable | ![]() | 37.59 |
41.95 |
31.44 |
17.14 |
16.28 |
27.78 |
29.39 |
20.85 |
9.10 |
5.87 |
|||||||
Days Inventory | ![]() | 7.86 |
8.23 |
7.35 |
5.42 |
6.09 |
6.71 |
7.30 |
7.10 |
5.84 |
4.92 |
|||||||
Cash Conversion Cycle | ![]() | 32.88 |
33.08 |
43.49 |
51.35 |
45.61 |
42.08 |
41.18 |
37.86 |
45.29 |
52.04 |
|||||||
Inventory Turnover | ![]() | 46.43 |
44.33 |
49.66 |
67.38 |
59.90 |
13.61 |
12.50 |
12.86 |
15.61 |
18.53 |
|||||||
COGS-to-Revenue | ![]() | 0.35 |
0.33 |
0.35 |
0.36 |
0.36 |
0.34 |
0.36 |
0.35 |
0.35 |
0.35 |
|||||||
Inventory-to-Revenue | ![]() | 0.01 |
0.01 |
0.01 |
0.01 |
0.01 |
0.03 |
0.03 |
0.03 |
0.02 |
0.02 |
|||||||
Capex-to-Revenue | ![]() | 0.06 |
0.06 |
0.05 |
0.03 |
0.03 |
0.03 |
0.05 |
0.03 |
0.02 |
0.02 |
|||||||
Income Statement | Annual (USD $) View: | Quarterly | ||||||||||||||||
Fiscal Period |
![]() | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | TTM | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 |
Revenue | ![]() | 779.6 |
831.0 |
889.2 |
940.6 |
940.6 |
235.1 |
224.7 |
229.9 |
238.5 |
247.5 |
|||||||
Cost of Goods Sold | ![]() | 271.6 |
272.5 |
308.9 |
334.0 |
334.0 |
80.7 |
81.6 |
81.0 |
84.4 |
87.0 |
|||||||
Gross Profit | ![]() | 508.0 |
558.5 |
580.3 |
606.6 |
606.6 |
154.4 |
143.1 |
148.9 |
154.1 |
160.5 |
|||||||
Gross Margin % | ![]() | 65.16 |
67.21 |
65.26 |
64.49 |
64.49 |
65.67 |
63.69 |
64.77 |
64.60 |
64.83 |
|||||||
Selling, General, & Admin. Expense | ![]() | 504.8 |
486.7 |
508.7 |
482.5 |
482.5 |
121.9 |
127.6 |
115.3 |
117.1 |
122.4 |
|||||||
Research & Development | ![]() | 243.3 |
254.1 |
271.3 |
252.8 |
252.8 |
67.5 |
67.5 |
60.6 |
61.7 |
63.0 |
|||||||
Other Operating Expense | ![]() | -0.0 |
-0.0 |
-- |
0.0 |
-- | -- |
-- |
0.0 |
-0.0 |
-- |
|||||||
Total Operating Expense | ![]() | 748.1 |
740.9 |
780.0 |
735.2 |
735.2 |
189.5 |
195.1 |
175.9 |
178.7 |
185.5 |
|||||||
Operating Income | ![]() | -240.1 |
-182.4 |
-199.8 |
-128.7 |
-128.7 |
-35.1 |
-52.0 |
-27.0 |
-24.7 |
-25.0 |
|||||||
Operating Margin % | ![]() | -30.80 |
-21.95 |
-22.47 |
-13.68 |
-13.68 |
-14.93 |
-23.14 |
-11.75 |
-10.34 |
-10.10 |
|||||||
Interest Income | ![]() | 9.3 |
16.0 |
22.0 |
11.3 |
11.3 |
4.8 |
4.4 |
2.9 |
2.2 |
1.9 |
|||||||
Interest Expense | ![]() | -49.8 |
-56.4 |
-61.9 |
-60.1 |
-60.1 |
-15.7 |
-15.8 |
-15.4 |
-14.4 |
-14.5 |
|||||||
Net Interest Income | ![]() | -40.4 |
-40.4 |
-39.9 |
-48.7 |
-48.7 |
-10.9 |
-11.4 |
-12.5 |
-12.2 |
-12.6 |
|||||||
Other Income (Expense) | ![]() | -0.0 |
-14.8 |
-12.0 |
-27.0 |
-27.0 |
-0.7 |
-12.0 |
-12.7 |
-1.3 |
-1.0 |
|||||||
Pre-Tax Income | ![]() | -280.6 |
-237.6 |
-251.7 |
-204.4 |
-204.4 |
-46.8 |
-75.4 |
-52.2 |
-38.2 |
-38.7 |
|||||||
Tax Provision | ![]() | -4.6 |
-5.5 |
-5.7 |
-2.9 |
-2.9 |
-2.4 |
-0.9 |
-1.1 |
-0.9 |
0.1 |
|||||||
Tax Rate % | ![]() | -1.65 |
-2.32 |
-2.26 |
-1.42 |
-1.42 |
-5.19 |
-1.23 |
-2.10 |
-2.44 |
0.15 |
|||||||
Net Income (Continuing Operations) | ![]() | -285.2 |
-243.1 |
-257.4 |
-207.3 |
-207.3 |
-49.2 |
-76.3 |
-53.3 |
-39.1 |
-38.6 |
|||||||
Net Income (Discontinued Operations) | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Other Income (Minority Interest) | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Net Income | ![]() | -285.2 |
-243.1 |
-257.4 |
-207.3 |
-207.3 |
-49.2 |
-76.3 |
-53.3 |
-39.1 |
-38.6 |
|||||||
Net Margin % | ![]() | -36.58 |
-29.26 |
-28.95 |
-22.04 |
-22.04 |
-20.94 |
-33.96 |
-23.17 |
-16.40 |
-15.60 |
|||||||
Preferred Dividends | ![]() | -- |
-- |
-- |
1.1 |
1.1 |
-- |
-- |
-- |
-- |
1.1 |
|||||||
EPS (Basic) | ![]() | -1.60 |
-1.27 |
-1.24 |
-0.95 |
-0.93 |
-0.23 |
-0.35 |
-0.24 |
-0.17 |
-0.17 |
|||||||
EPS (Diluted) | ![]() | -1.60 |
-1.27 |
-1.24 |
-0.95 |
-0.93 |
-0.23 |
-0.35 |
-0.24 |
-0.17 |
-0.17 |
|||||||
Shares Outstanding (Diluted Average) | ![]() | 177.8 |
190.8 |
207.2 |
223.3 |
229.2 |
214.4 |
217.8 |
221.4 |
224.8 |
229.2 |
|||||||
EBIT | ![]() | -230.8 |
-181.2 |
-189.8 |
-144.3 |
-144.3 |
-31.1 |
-59.5 |
-36.8 |
-23.8 |
-24.2 |
|||||||
Depreciation, Depletion and Amortization | ![]() | 103.4 |
86.5 |
103.3 |
96.4 |
96.4 |
27.1 |
24.2 |
23.5 |
23.5 |
25.1 |
|||||||
EBITDA | ![]() | -127.4 |
-94.7 |
-86.5 |
-48.0 |
-48.0 |
-4.0 |
-35.3 |
-13.3 |
-0.3 |
1.0 |
|||||||
Balance Sheet | Annuals (USD $)View: | Quarterly | ||||||||||||||||
Fiscal Period |
![]() | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | Latest Q. | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 |
Cash And Cash Equivalents | ![]() | 180.9 |
409.8 |
334.6 |
676.5 |
676.5 |
334.6 |
283.9 |
404.3 |
314.3 |
676.5 |
|||||||
Marketable Securities | ![]() | 715.9 |
706.7 |
705.0 |
624.8 |
624.8 |
705.0 |
696.1 |
509.9 |
627.9 |
624.8 |
|||||||
Cash, Cash Equivalents, Marketable Securities | ![]() | 896.8 |
1,116.5 |
1,039.6 |
1,301.3 |
1,301.3 |
1,039.6 |
980.0 |
914.2 |
942.1 |
1,301.3 |
|||||||
Accounts Receivable | ![]() | 146.3 |
157.8 |
171.5 |
153.6 |
153.6 |
171.5 |
140.2 |
119.8 |
133.9 |
153.6 |
|||||||
Notes Receivable | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Loans Receivable | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Other Current Receivables | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Total Receivables | ![]() | 146.3 |
157.8 |
171.5 |
153.6 |
153.6 |
171.5 |
140.2 |
119.8 |
133.9 |
153.6 |
|||||||
Inventories, Raw Materials & Components | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Inventories, Work In Process | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Inventories, Inventories Adjustments | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Inventories, Finished Goods | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Inventories, Other | ![]() | 5.7 |
6.5 |
5.9 |
4.0 |
4.0 |
5.9 |
7.2 |
5.4 |
5.4 |
4.0 |
|||||||
Total Inventories | ![]() | 5.7 |
6.5 |
5.9 |
4.0 |
4.0 |
5.9 |
7.2 |
5.4 |
5.4 |
4.0 |
|||||||
Other Current Assets | ![]() | 93.8 |
100.3 |
96.8 |
103.4 |
103.4 |
96.8 |
98.3 |
94.7 |
97.2 |
103.4 |
|||||||
Total Current Assets | ![]() | 1,142.7 |
1,381.2 |
1,313.7 |
1,562.2 |
1,562.2 |
1,313.7 |
1,225.6 |
1,134.1 |
1,178.6 |
1,562.2 |
|||||||
Investments And Advances | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Land And Improvements | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Buildings And Improvements | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Machinery, Furniture, Equipment | ![]() | 161.6 |
185.4 |
219.2 |
236.5 |
236.5 |
219.2 |
222.3 |
227.3 |
231.9 |
236.5 |
|||||||
Construction In Progress | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Other Gross PPE | ![]() | 67.5 |
62.8 |
122.9 |
100.5 |
100.5 |
122.9 |
121.3 |
117.4 |
114.1 |
100.5 |
|||||||
Gross Property, Plant and Equipment | ![]() | 229.0 |
248.2 |
342.1 |
337.0 |
337.0 |
342.1 |
343.6 |
344.7 |
346.1 |
337.0 |
|||||||
Accumulated Depreciation | ![]() | -157.6 |
-159.0 |
-189.6 |
-219.0 |
-219.0 |
-189.6 |
-194.9 |
-202.7 |
-210.5 |
-219.0 |
|||||||
Property, Plant and Equipment | ![]() | 71.4 |
89.2 |
152.6 |
118.0 |
118.0 |
152.6 |
148.7 |
142.0 |
135.6 |
118.0 |
|||||||
Intangible Assets | ![]() | 1,172.0 |
1,143.0 |
1,339.7 |
1,491.0 |
1,491.0 |
1,339.7 |
1,341.6 |
1,330.3 |
1,319.3 |
1,491.0 |
|||||||
Goodwill | ![]() | 984.7 |
999.8 |
1,205.3 |
1,364.9 |
1,364.9 |
1,205.3 |
1,213.5 |
1,213.5 |
1,213.5 |
1,364.9 |
|||||||
Other Long Term Assets | ![]() | 72.8 |
82.8 |
84.5 |
74.7 |
74.7 |
84.5 |
80.5 |
75.0 |
71.0 |
74.7 |
|||||||
Total Long-Term Assets | ![]() | 1,316.2 |
1,314.9 |
1,576.8 |
1,683.6 |
1,683.6 |
1,576.8 |
1,570.7 |
1,547.3 |
1,525.9 |
1,683.6 |
|||||||
Total Assets | ![]() | 2,458.8 |
2,696.1 |
2,890.5 |
3,245.9 |
3,245.9 |
2,890.5 |
2,796.4 |
2,681.4 |
2,704.5 |
3,245.9 |
|||||||
Accounts Payable | ![]() | 35.7 |
26.9 |
26.3 |
5.1 |
5.1 |
26.3 |
26.3 |
10.7 |
6.1 |
5.1 |
|||||||
Total Tax Payable | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Other Current Payables | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Current Accrued Expense | ![]() | 19.6 |
29.8 |
24.5 |
23.2 |
23.2 |
24.5 |
23.8 |
19.7 |
21.3 |
23.2 |
|||||||
Accounts Payable & Accrued Expense | ![]() | 55.3 |
56.7 |
50.8 |
28.3 |
28.3 |
50.8 |
50.1 |
30.5 |
27.4 |
28.3 |
|||||||
Short-Term Debt | ![]() | -- |
-- |
117.3 |
-- |
-- | 117.3 |
118.8 |
-- |
-- |
-- |
|||||||
Short-Term Capital Lease Obligation | ![]() | -- |
-- |
18.4 |
16.0 |
16.0 |
18.4 |
19.0 |
18.5 |
18.1 |
16.0 |
|||||||
Short-Term Debt & Capital Lease Obligation | ![]() | -- |
-- |
135.7 |
16.0 |
16.0 |
135.7 |
137.8 |
18.5 |
18.1 |
16.0 |
|||||||
Current Deferred Revenue | ![]() | 546.6 |
556.8 |
603.9 |
613.7 |
613.7 |
603.9 |
572.5 |
563.2 |
567.2 |
613.7 |
|||||||
Current Deferred Taxes Liabilities | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
DeferredTaxAndRevenue | ![]() | 546.6 |
556.8 |
603.9 |
613.7 |
613.7 |
603.9 |
572.5 |
563.2 |
567.2 |
613.7 |
|||||||
Other Current Liabilities | ![]() | 59.6 |
63.8 |
59.5 |
95.7 |
95.7 |
59.5 |
57.9 |
71.4 |
86.3 |
95.7 |
|||||||
Total Current Liabilities | ![]() | 661.5 |
677.4 |
849.9 |
753.7 |
753.7 |
849.9 |
818.4 |
683.6 |
699.0 |
753.7 |
|||||||
Long-Term Debt | ![]() | 779.6 |
962.6 |
893.3 |
960.9 |
960.9 |
893.3 |
904.1 |
938.5 |
949.6 |
960.9 |
|||||||
Long-Term Capital Lease Obligation | ![]() | -- |
-- |
70.5 |
42.2 |
42.2 |
70.5 |
68.3 |
64.6 |
61.9 |
42.2 |
|||||||
Long-Term Debt & Capital Lease Obligation | ![]() | 779.6 |
962.6 |
963.8 |
1,003.1 |
1,003.1 |
963.8 |
972.4 |
1,003.1 |
1,011.5 |
1,003.1 |
|||||||
Debt-to-Equity | ![]() | 1.23 |
1.48 |
1.57 |
0.90 |
0.90 |
1.57 |
1.70 |
1.55 |
1.55 |
0.90 |
|||||||
PensionAndRetirementBenefit | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
NonCurrent Deferred Liabilities | ![]() | 363.5 |
378.0 |
370.6 |
342.7 |
342.7 |
370.6 |
347.3 |
329.7 |
326.4 |
342.7 |
|||||||
Other Long-Term Liabilities | ![]() | 22.1 |
27.7 |
4.5 |
12.3 |
12.3 |
4.5 |
4.7 |
4.7 |
4.4 |
12.3 |
|||||||
Total Long-Term Liabilities | ![]() | 1,165.2 |
1,368.3 |
1,338.9 |
1,358.2 |
1,358.2 |
1,338.9 |
1,324.4 |
1,337.5 |
1,342.3 |
1,358.2 |
|||||||
Total Liabilities | ![]() | 1,826.6 |
2,045.7 |
2,188.8 |
2,111.9 |
2,111.9 |
2,188.8 |
2,142.8 |
2,021.1 |
2,041.4 |
2,111.9 |
|||||||
Common Stock | ![]() | 0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
0.0 |
|||||||
Preferred Stock | ![]() | -- |
-- |
-- |
401.1 |
401.1 |
-- |
-- |
-- |
-- |
401.1 |
|||||||
Retained Earnings | ![]() | -2,106.4 |
-2,349.5 |
-2,606.9 |
-2,814.2 |
-2,814.2 |
-2,606.9 |
-2,683.2 |
-2,736.5 |
-2,775.6 |
-2,814.2 |
|||||||
Accumulated other comprehensive income (loss) | ![]() | -2.9 |
-2.3 |
1.2 |
3.8 |
3.8 |
1.2 |
-1.7 |
6.3 |
5.1 |
3.8 |
|||||||
Additional Paid-In Capital | ![]() | 2,891.4 |
3,152.2 |
3,457.4 |
3,623.2 |
3,623.2 |
3,457.4 |
3,488.5 |
3,470.5 |
3,513.6 |
3,623.2 |
|||||||
Treasury Stock | ![]() | -150.0 |
-150.0 |
-150.0 |
-80.0 |
-80.0 |
-150.0 |
-150.0 |
-80.0 |
-80.0 |
-80.0 |
|||||||
Other Stockholders Equity | ![]() | 0.0 |
-0.0 |
0.0 |
-0.0 |
-0.0 |
0.0 |
-0.0 |
-0.0 |
-0.0 |
-0.0 |
|||||||
Total Stockholders Equity | ![]() | 632.2 |
650.4 |
701.7 |
1,134.0 |
1,134.0 |
701.7 |
653.6 |
660.4 |
663.2 |
1,134.0 |
|||||||
Minority Interest | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Total Equity | ![]() | 632.2 |
650.4 |
701.7 |
1,134.0 |
1,134.0 |
701.7 |
653.6 |
660.4 |
663.2 |
1,134.0 |
|||||||
Equity-to-Asset | ![]() | 0.26 |
0.24 |
0.24 |
0.35 |
0.35 |
0.24 |
0.23 |
0.25 |
0.25 |
0.35 |
|||||||
Cashflow Statement | Annuals (USD $)View: | Quarterly | ||||||||||||||||
Fiscal Period |
![]() | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | TTM | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 |
Net Income From Continuing Operations | ![]() | -285.2 |
-243.1 |
-257.4 |
-207.3 |
-207.3 |
-49.2 |
-76.3 |
-53.3 |
-39.1 |
-38.6 |
|||||||
Depreciation, Depletion and Amortization | ![]() | 103.4 |
86.5 |
103.3 |
96.4 |
96.4 |
27.1 |
24.2 |
23.5 |
23.5 |
25.1 |
|||||||
Change In Receivables | ![]() | -14.4 |
-11.6 |
-12.1 |
16.7 |
16.7 |
-18.0 |
30.3 |
20.1 |
-14.2 |
-19.5 |
|||||||
Change In Inventory | ![]() | -3.3 |
-5.2 |
0.1 |
3.3 |
3.3 |
0.0 |
-0.9 |
0.9 |
1.6 |
1.7 |
|||||||
Change In Prepaid Assets | ![]() | 5.4 |
-13.8 |
7.0 |
3.6 |
3.6 |
2.2 |
2.8 |
10.3 |
0.3 |
-9.9 |
|||||||
Change In Payables And Accrued Expense | ![]() | 2.4 |
2.0 |
1.6 |
-25.7 |
-25.7 |
-1.7 |
0.4 |
-19.4 |
-3.2 |
-3.5 |
|||||||
Change In Other Working Capital | ![]() | -0.3 |
34.6 |
22.9 |
-1.1 |
-1.1 |
29.7 |
-59.9 |
-16.8 |
12.6 |
63.0 |
|||||||
Change In Working Capital | ![]() | -10.4 |
6.1 |
19.5 |
-3.2 |
-3.2 |
12.2 |
-27.3 |
-4.9 |
-2.8 |
31.9 |
|||||||
Deferred Tax | ![]() | -1.3 |
-0.9 |
-0.3 |
-0.8 |
-0.8 |
0.4 |
0.1 |
0.0 |
-0.1 |
-0.9 |
|||||||
Stock Based Compensation | ![]() | 166.3 |
153.7 |
153.5 |
156.1 |
156.1 |
36.4 |
36.2 |
37.1 |
40.4 |
42.5 |
|||||||
Asset Impairment Charge | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Cash from Discontinued Operating Activities | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Cash Flow from Others | ![]() | 44.7 |
15.2 |
48.9 |
53.7 |
53.7 |
12.7 |
18.6 |
12.3 |
11.3 |
11.4 |
|||||||
Cash Flow from Operations | ![]() | 17.6 |
17.4 |
67.5 |
94.9 |
94.9 |
39.5 |
-24.5 |
14.7 |
33.3 |
71.4 |
|||||||
Purchase Of Property, Plant, Equipment | ![]() | -43.8 |
-50.8 |
-45.6 |
-26.3 |
-26.3 |
-7.0 |
-11.7 |
-5.9 |
-4.6 |
-4.1 |
|||||||
Sale Of Property, Plant, Equipment | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Purchase Of Business | ![]() | -6.8 |
-5.2 |
-127.2 |
-124.7 |
-13.9 |
-- |
-13.9 |
-- |
-- |
-- |
|||||||
Sale Of Business | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Purchase Of Investment | ![]() | -409.4 |
-479.9 |
-617.2 |
-393.4 |
-393.4 |
-124.2 |
-103.1 |
-3.5 |
-198.5 |
-88.3 |
|||||||
Sale Of Investment | ![]() | 401.1 |
487.1 |
620.6 |
472.6 |
472.6 |
118.5 |
108.5 |
197.5 |
78.1 |
88.5 |
|||||||
Net Intangibles Purchase And Sale | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Cash From Discontinued Investing Activities | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Cash From Other Investing Activities | ![]() | -0.5 |
0.3 |
0.4 |
-0.2 |
-111.0 |
-0.2 |
0.1 |
0.0 |
-0.0 |
-111.1 |
|||||||
Cash Flow from Investing | ![]() | -59.3 |
-48.5 |
-169.0 |
-72.2 |
-72.2 |
-12.9 |
-20.2 |
188.1 |
-125.1 |
-114.9 |
|||||||
Issuance of Stock | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Repurchase of Stock | ![]() | -1.4 |
-- |
-- |
-9.4 |
-9.4 |
-- |
-7.4 |
-0.6 |
-0.8 |
-0.6 |
|||||||
Net Issuance of Preferred Stock | ![]() | -- |
-- |
-- |
400.0 |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Issuance of Debt | ![]() | 7.6 |
10.0 |
-- |
896.5 |
-- |
-- |
584.4 |
-- |
-- |
||||||||
Payments of Debt | ![]() | -1.4 |
-22.2 |
-- |
-- |
-8.8 |
-- |
-286.8 |
-- |
-96.4 |
||||||||
Net Issuance of Debt | ![]() | -- |
297.6 |
-- |
-96.4 |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Cash Flow for Dividends | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Other Financing | ![]() | 0.3 |
-37.5 |
-- |
24.9 |
328.5 |
-- |
1.3 |
-81.7 |
2.5 |
406.3 |
|||||||
Cash Flow from Financing | ![]() | -1.1 |
260.1 |
26.3 |
319.1 |
319.1 |
10.8 |
-6.1 |
-82.3 |
1.8 |
405.7 |
|||||||
Effect of Exchange Rate Changes | ![]() | -- |
-- |
-- |
-- |
-- | -- |
-- |
-- |
-- |
-- |
|||||||
Net Change in Cash | ![]() | -42.8 |
228.9 |
-75.2 |
341.9 |
341.9 |
37.4 |
-50.7 |
120.5 |
-90.1 |
362.2 |
|||||||
Capital Expenditure | ![]() | -43.8 |
-50.8 |
-45.6 |
-26.3 |
-26.3 |
-7.0 |
-11.7 |
-5.9 |
-4.6 |
-4.1 |
|||||||
Free Cash Flow | ![]() | -26.1 |
-33.5 |
21.9 |
68.6 |
68.6 |
32.5 |
-36.1 |
8.8 |
28.6 |
67.3 |
|||||||
Valuation Ratios | AnnualsView: | Quarterly | ||||||||||||||||
Fiscal Period |
![]() | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | Current | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 |
PE Ratio | ||||||||||||||||||
PE Ratio without NRI | ||||||||||||||||||
Price-to-Owner-Earnings | ||||||||||||||||||
PB Ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Price-to-Tangible-Book | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Price-to-Free-Cash-Flow | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Price-to-Operating-Cash-Flow | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
PS Ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
PEG Ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
EV-to-Revenue | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
EV-to-EBITDA | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
EV-to-EBIT | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Earnings Yield (Joel Greenblatt) % | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Forward Rate of Return (Yacktman) % | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Shiller PE Ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Dividend Yield % | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Valuation and Quality | AnnualsView: | Quarterly | ||||||||||||||||
Fiscal Period |
![]() | Dec10 | Dec11 | Dec12 | Dec13 | Dec14 | Dec15 | Dec16 | Dec17 | Dec18 | Dec19 | Dec20 | Current | Dec19 | Mar20 | Jun20 | Sep20 | Dec20 |
Market Cap | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Enterprise Value | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Month End Stock Price | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Net Cash per Share | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Net Current Asset Value | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Net-Net Working Capital | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Intrinsic Value: Projected FCF | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Median PS Value | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Peter Lynch Fair Value | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Graham Number | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Earnings Power Value (EPV) | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Altman Z-Score | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Piotroski F-Score | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Beneish M-Score | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Scaled Net Operating Assets | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Sloan Ratio % | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Current Ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Quick Ratio | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Interest Coverage | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Highest Stock Price | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Lowest Stock Price | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Shares Buyback Ratio % | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Buyback Yield % | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
YoY Rev. per Sh. Growth | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
YoY EPS Growth | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
YoY EBITDA Growth | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
5-Year EBITDA Growth Rate | ![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
![]() |
|
Shares Outstanding (Basic Average) |